| Droits TV | $3.9M |
| Bonus TV de Classement | $208K |
| Jour de match | $0 |
| Sponsoring | $276K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $55K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $6.3M | $3.9M | $2.4M | $59.2M |
| Juin 2028 | $8.3M | $3.6M | $4.7M | $58.1M |
| Mai 2028 | $5.7M | $4.2M | $1.5M | $53.3M |
| Avr 2028 | $5.7M | $3.6M | $2.0M | $51.7M |
| Mars 2028 | $5.7M | $4.3M | $1.5M | $49.6M |
| Févr 2028 | $6.7M | $5.0M | $1.8M | $48.1M |
| Janv 2028 | $6.2M | $4.5M | $1.7M | $46.3M |
| Déc 2027 | $6.0M | $4.2M | $1.8M | $44.5M |
| Nov 2027 | $6.0M | $4.5M | $1.4M | $42.7M |
| Oct 2027 | $6.0M | $6.6M | $-589K | $41.2M |
| Sept 2027 | $6.0M | $5.7M | $266K | $41.7M |
| Août 2027 | $6.5M | $4.3M | $2.3M | $42.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Riverstone Logistics | $1.6M |